[INTA] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 7.95%
YoY- 505.07%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 383,059 343,613 311,753 296,159 288,595 220,909 145,500 90.32%
PBT 27,509 28,341 25,813 23,145 21,347 14,912 8,671 115.45%
Tax -6,309 -7,661 -6,907 -6,088 -5,546 -4,022 -2,365 92.00%
NP 21,200 20,680 18,906 17,057 15,801 10,890 6,306 123.92%
-
NP to SH 21,200 20,680 18,906 17,057 15,801 10,890 6,306 123.92%
-
Tax Rate 22.93% 27.03% 26.76% 26.30% 25.98% 26.97% 27.27% -
Total Cost 361,859 322,933 292,847 279,102 272,794 210,019 139,194 88.73%
-
Net Worth 118,827 113,474 107,051 101,699 97,952 93,135 88,317 21.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,014 - - - - - - -
Div Payout % 18.94% - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 118,827 113,474 107,051 101,699 97,952 93,135 88,317 21.80%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.53% 6.02% 6.06% 5.76% 5.48% 4.93% 4.33% -
ROE 17.84% 18.22% 17.66% 16.77% 16.13% 11.69% 7.14% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 71.57 64.20 58.24 55.33 53.92 41.27 27.18 90.35%
EPS 3.96 3.86 3.53 3.19 2.95 2.03 1.18 123.65%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.222 0.212 0.20 0.19 0.183 0.174 0.165 21.80%
Adjusted Per Share Value based on latest NOSH - 535,259
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 69.43 62.28 56.50 53.68 52.31 40.04 26.37 90.33%
EPS 3.84 3.75 3.43 3.09 2.86 1.97 1.14 124.21%
DPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2154 0.2057 0.194 0.1843 0.1775 0.1688 0.1601 21.80%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.28 0.34 0.32 0.335 0.365 0.29 0.31 -
P/RPS 0.39 0.53 0.55 0.61 0.68 0.70 1.14 -50.98%
P/EPS 7.07 8.80 9.06 10.51 12.36 14.25 26.31 -58.25%
EY 14.15 11.36 11.04 9.51 8.09 7.02 3.80 139.66%
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.60 1.60 1.76 1.99 1.67 1.88 -23.35%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 23/11/18 30/08/18 24/05/18 26/02/18 - - -
Price 0.295 0.305 0.35 0.325 0.41 0.00 0.00 -
P/RPS 0.41 0.48 0.60 0.59 0.76 0.00 0.00 -
P/EPS 7.45 7.89 9.91 10.20 13.89 0.00 0.00 -
EY 13.43 12.67 10.09 9.81 7.20 0.00 0.00 -
DY 2.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.44 1.75 1.71 2.24 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment